XML 28 R17.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segments
9 Months Ended
Sep. 30, 2017
Segment Reporting [Abstract]  
Segments

10.

Segments

We report our operations through the following segments: (1) Americas; (2) Europe, Middle East and Africa (EMEA); (3) Asia Pacific; (4) Global Investment Management; and (5) Development Services.

The Americas segment is our largest segment of operations and provides a comprehensive range of services throughout the U.S. and in the largest regions of Canada and key markets in Latin America.  The primary services offered consist of the following: property sales, property leasing, mortgage services, appraisal and valuation, property management and occupier outsourcing services.

Our EMEA and Asia Pacific segments generally provide services similar to the Americas business segment.  The EMEA segment has operations primarily in Europe, while the Asia Pacific segment has operations in Asia, Australia and New Zealand.

Our Global Investment Management business provides investment management services to clients seeking to generate returns and diversification through direct and indirect investments in real estate in North America, Europe and Asia Pacific.

Our Development Services business consists of real estate development and investment activities primarily in the U.S.

Summarized financial information by segment is as follows (dollars in thousands):

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2017

 

 

2016 (1)

 

 

2017

 

 

2016 (1)

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

$

1,969,430

 

 

$

1,775,326

 

 

$

5,518,963

 

 

$

5,143,590

 

EMEA

 

 

1,033,042

 

 

 

948,053

 

 

 

2,831,964

 

 

 

2,742,318

 

Asia Pacific

 

 

440,933

 

 

 

361,802

 

 

 

1,202,706

 

 

 

1,032,763

 

Global Investment Management

 

 

92,122

 

 

 

91,807

 

 

 

274,451

 

 

 

277,924

 

Development Services

 

 

14,450

 

 

 

16,499

 

 

 

45,312

 

 

 

51,163

 

Total revenue

 

$

3,549,977

 

 

$

3,193,487

 

 

$

9,873,396

 

 

$

9,247,758

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

$

238,259

 

 

$

222,043

 

 

$

689,068

 

 

$

636,668

 

EMEA

 

 

71,169

 

 

 

61,177

 

 

 

173,610

 

 

 

148,842

 

Asia Pacific

 

 

43,081

 

 

 

31,467

 

 

 

106,562

 

 

 

72,570

 

Global Investment Management

 

 

23,202

 

 

 

18,988

 

 

 

72,971

 

 

 

68,329

 

Development Services

 

 

35,863

 

 

 

15,709

 

 

 

85,120

 

 

 

66,109

 

Total Adjusted EBITDA

 

$

411,574

 

 

$

349,384

 

 

$

1,127,331

 

 

$

992,518

 

 

(1)

In 2017, we changed the presentation of the operating results of one of our emerging businesses among our regional services reporting segments.  Prior year amounts have been reclassified to conform with the current-year presentation.  This change had no impact on our consolidated results.

 

Adjusted EBITDA is the measure reported to the chief operating decision maker for purposes of making decisions about allocating resources to each segment and assessing performance of each segment.  EBITDA represents earnings before net interest expense, income taxes, depreciation and amortization.  Amounts shown for adjusted EBITDA further remove (from EBITDA) the impact of certain cash and non-cash charges related to acquisitions, cost-elimination expenses and certain carried interest incentive compensation expense (reversal) to align with the timing of associated revenue.

Adjusted EBITDA is calculated as follows (dollars in thousands):

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2017

 

 

2016 (1)

 

 

2017

 

 

2016 (1)

 

Net income attributable to CBRE Group, Inc.

 

$

196,317

 

 

$

104,163

 

 

$

523,079

 

 

$

307,998

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

102,591

 

 

 

92,725

 

 

 

297,014

 

 

 

269,987

 

Interest expense

 

 

34,483

 

 

 

37,273

 

 

 

103,923

 

 

 

109,050

 

Provision for income taxes

 

 

76,178

 

 

 

51,414

 

 

 

195,813

 

 

 

165,578

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

3,129

 

 

 

1,020

 

 

 

6,967

 

 

 

5,545

 

EBITDA

 

 

406,440

 

 

 

284,555

 

 

 

1,112,862

 

 

 

847,068

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost-elimination expenses (2)

 

 

 

 

 

38,877

 

 

 

 

 

 

78,456

 

Integration and other costs related to

   acquisitions

 

 

 

 

 

28,596

 

 

 

27,351

 

 

 

73,520

 

Carried interest incentive compensation

   expense (reversal) to align with the timing of

   associated revenue

 

 

5,134

 

 

 

(2,644

)

 

 

(12,882

)

 

 

(6,526

)

Adjusted EBITDA

 

$

411,574

 

 

$

349,384

 

 

$

1,127,331

 

 

$

992,518

 

 

(1)

In 2017, we changed the presentation of the operating results of one of our emerging businesses among our regional services reporting segments.  Prior year amounts have been reclassified to conform with the current-year presentation.  This change had no impact on our consolidated results.

(2)

Represents cost-elimination expenses relating to a program initiated in the fourth quarter of 2015 and completed in the third quarter of 2016 (our cost-elimination project) to reduce the company’s global cost structure after several years of significant revenue and related cost growth. Cost-elimination expenses incurred during the three and nine months ended September 30, 2016 consisted of $36.7 million and $73.6 million, respectively, of severance costs related to headcount reductions in connection with the program and $2.2 million and $4.9 million, respectively, of third-party contract termination costs.